[ERDASAN] QoQ Quarter Result on 30-Nov-2005 [#3]

Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2006
Quarter
30-Nov-2005 [#3]
Profit Trend
QoQ- 82.55%
YoY--%
View:
Show?
Quarter Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 8,257 7,959 11,484 6,813 3,323 4,826 5,984 23.86%
PBT 942 325 1,349 1,613 1,006 181 4,544 -64.87%
Tax -110 -35 -229 -295 -284 -37 -142 -15.61%
NP 832 290 1,120 1,318 722 144 4,402 -66.96%
-
NP to SH 810 290 1,093 1,318 722 144 4,402 -67.54%
-
Tax Rate 11.68% 10.77% 16.98% 18.29% 28.23% 20.44% 3.12% -
Total Cost 7,425 7,669 10,364 5,495 2,601 4,682 1,582 179.53%
-
Net Worth 36,315 35,823 35,379 33,600 32,792 30,559 19,095 53.32%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 36,315 35,823 35,379 33,600 32,792 30,559 19,095 53.32%
NOSH 168,750 170,588 168,153 166,835 167,906 159,999 100,502 41.13%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 10.08% 3.64% 9.75% 19.35% 21.73% 2.98% 73.56% -
ROE 2.23% 0.81% 3.09% 3.92% 2.20% 0.47% 23.05% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 4.89 4.67 6.83 4.08 1.98 3.02 5.95 -12.22%
EPS 0.48 0.17 0.65 0.79 0.43 0.09 4.38 -77.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2152 0.21 0.2104 0.2014 0.1953 0.191 0.19 8.63%
Adjusted Per Share Value based on latest NOSH - 166,835
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 3.61 3.48 5.02 2.98 1.45 2.11 2.62 23.75%
EPS 0.35 0.13 0.48 0.58 0.32 0.06 1.92 -67.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1587 0.1566 0.1546 0.1469 0.1433 0.1336 0.0835 53.25%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 -
Price 0.22 0.30 0.29 0.19 0.19 0.19 0.34 -
P/RPS 4.50 6.43 4.25 4.65 9.60 6.30 5.71 -14.64%
P/EPS 45.83 176.47 44.62 24.05 44.19 211.11 7.76 225.67%
EY 2.18 0.57 2.24 4.16 2.26 0.47 12.88 -69.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.43 1.38 0.94 0.97 0.99 1.79 -31.19%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 20/10/06 27/07/06 25/04/06 25/01/06 25/10/05 26/07/05 17/05/05 -
Price 0.35 0.30 0.33 0.28 0.23 0.27 0.19 -
P/RPS 7.15 6.43 4.83 6.86 11.62 8.95 3.19 71.01%
P/EPS 72.92 176.47 50.77 35.44 53.49 300.00 4.34 552.63%
EY 1.37 0.57 1.97 2.82 1.87 0.33 23.05 -84.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.43 1.57 1.39 1.18 1.41 1.00 38.37%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment